ORTEC INDUSTRIE : revenue, balance sheet and financial ratios
ORTEC INDUSTRIE is a French company
founded 66 years ago,
specialized in the sector Collecte des déchets dangereux.
Based in AIX-EN-PROVENCE (13290),
this company of category GE
shows in 2024 a revenue of 165.3 M€.
Find below the complete financial statements, solvency ratios, working capital requirements and sector comparison.
Financial history - ORTEC INDUSTRIE (SIREN 060801396)
Indicator
2024
2023
2022
2021
2020
2019
2018
2017
2016
Revenue
165 296 965 €
152 296 383 €
139 448 626 €
133 139 253 €
124 039 153 €
130 073 014 €
118 788 043 €
113 005 055 €
108 701 588 €
Net income
6 699 447 €
8 150 803 €
7 314 420 €
9 557 705 €
5 443 628 €
4 806 133 €
7 842 087 €
7 073 993 €
5 114 978 €
EBITDA
11 580 760 €
15 504 325 €
14 598 527 €
16 771 129 €
14 629 562 €
11 039 402 €
11 518 679 €
11 989 844 €
9 586 346 €
Net margin
4.1%
5.4%
5.2%
7.2%
4.4%
3.7%
6.6%
6.3%
4.7%
Revenue and income statement
In 2024, ORTEC INDUSTRIE achieves revenue of 165.3 M€. Over the period 2016-2024, the company shows strong growth with a CAGR (compound annual growth rate) of +5.4%. Vs 2023: +9%. After deducting consumption (1.4 M€), gross margin stands at 163.9 M€, i.e. a rate of 99%. This ratio measures the ability to generate value from commercial activity. EBITDA (= Gross margin - Personnel expenses - Taxes) reaches 11.6 M€, representing 7.0% of revenue. Warning negative scissor effect: despite revenue change (+9%), EBITDA varies by -25%, reducing margin by 3.2 pts. This reflects costs rising faster than revenue. The operating margin remains fragile, requiring cost vigilance. Ultimately, net income (= EBIT +/- financial result +/- exceptional - corporate tax) amounts to 6.7 M€, i.e. 4.1% of revenue. This profit can be retained or distributed to shareholders.
Revenue (2024)
?
Revenue
Definition
Total amount of sales of goods and services made by the company.
Formula
Sales of goods + Sold production
165 296 965 €
Gross margin (2024)
?
Gross margin
Definition
Difference between revenue and cost of goods sold.
Formula
Revenue - Cost of goods consumed
163 891 898 €
EBITDA (2024)
?
Gross Operating Surplus (EBITDA)
Definition
Resources generated by current operations, before depreciation and financial expenses.
Formula
Value added - Personnel expenses - Taxes
Interpretation
Positive = profitable activity
11 580 760 €
EBIT (2024)
?
EBIT (Operating Income)
Definition
Operating income, including depreciation and provisions.
Formula
EBITDA - Depreciation and provisions + Reversals
4 260 440 €
Net income (2024)
?
Net income
Definition
Profit or loss after all expenses, including taxes and exceptional items.
Formula
Current income + Exceptional income - Income tax
6 699 447 €
EBITDA margin (2024)
?
EBITDA margin
Definition
Measures the company's operating profitability.
Formula
(EBE / CA) x 100
Interpretation
> 10% : Good profitability 5-10% : Average < 5% : Low
7.0%
Loading income statement...
Income statement
Item
Amount
% Revenue
Change
The detailed income statement is not available for this company (simplified accounts or confidential data).
Chart evolution
Show :
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Assets
Loading data...
Item
Gross
Deprec.
Net
%
Change
Assets balance sheet data not available for this company
Liabilities
Loading data...
Item
Year
%
Change
Liabilities balance sheet data not available for this company
Solvency and debt ratios
The debt ratio (= Financial debt / Equity x 100) stands at 17%. This very low level reflects a solid financial structure, offering significant room for future investments or acquisitions. Financial autonomy (= Equity / Total assets x 100) reaches 33%. The balance between equity and debt is satisfactory. Debt repayment capacity (= Financial debt / Cash flow) indicates it would take 0.4 years of cash flow to repay all financial debt. This short period demonstrates excellent debt sustainability. Cash flow represents 8.4% of revenue. Cash flow measures resources generated by operations, available for investment and debt repayment. Satisfactory level allowing partial financing of growth.
Debt ratio (2024)
?
Debt ratio
Definition
Measures the proportion of debt to equity.
Formula
(Financial debt / Equity) x 100
Interpretation
< 50% : Low 50-100% : Moderate > 100% : High
16.562%
Financial autonomy (2024)
?
Financial autonomy
Definition
Share of equity in the company's total financing.
Formula
(Equity / Total assets) x 100
Interpretation
> 30% : Good autonomy 20-30% : Average < 20% : Low
33.312%
Cash flow / Revenue (2024)
?
Cash flow / Revenue
Definition
Self-financing capacity relative to revenue.
Formula
(CAF / CA) x 100
Interpretation
The higher the ratio, the more cash the company generates
8.404%
Repayment capacity (2024)
?
Repayment capacity
Definition
Number of years needed to repay debts with cash flow.
Formula
Financial debt / Cash flow
Interpretation
< 3 years : Excellent 3-5 years : Fair > 5 years : Warning
0.418
Asset age ratio (2024)
?
Asset age ratio
Definition
Measures the degree of wear of tangible assets.
Formula
Accumulated depreciation / Gross fixed assets x 100
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Debt ratio
0.02
3.412
4.036
0.593
2.523
1.797
0.821
4.153
16.562
Financial autonomy
42.38
43.902
42.582
43.297
46.454
44.881
41.458
38.751
33.312
Repayment capacity
0.0
0.112
0.15
0.018
0.101
0.046
0.022
0.106
0.418
Cash flow / Revenue
8.722%
9.259%
7.934%
8.2%
7.894%
11.244%
9.537%
9.365%
8.404%
Sector positioning
Debt ratio
16.562024
2022
2023
2024
Q1: 3.68
Med: 27.45
Q3: 88.72
Good+14 pts over 3 years
In 2024, the debt ratio of ORTEC INDUSTRIE (16.56) ranks below the median of the sector. This ratio measures the weight of debt relative to equity. This controlled position reflects prudent management.
Financial autonomy
33.31%2024
2022
2023
2024
Q1: 15.41%
Med: 36.62%
Q3: 53.34%
Average-11 pts over 3 years
In 2024, the financial autonomy of ORTEC INDUSTRIE (33.3%) ranks below the median of the sector. This ratio represents the share of equity in total financing. An improvement would strengthen the competitive position.
Repayment capacity
0.42 years2024
2022
2023
2024
Q1: 0.0 years
Med: 0.72 years
Q3: 2.25 years
Good+14 pts over 3 years
In 2024, the repayment capacity of ORTEC INDUSTRIE (0.42) ranks below the median of the sector. This ratio indicates the number of years needed to repay debt with cash flow. This controlled position reflects prudent management.
Liquidity ratios
The liquidity ratio (= Current assets / Current liabilities) stands at 108.42. Concretely, the company has €2 of liquid assets for every €1 of short-term debt: no cash risk within 12 months. The interest coverage ratio (= EBIT / Interest expenses) is 1.0x. Danger: operating income does not cover interest charges, unsustainable situation.
Liquidity ratio (2024)
?
Liquidity ratio
Definition
Ability to meet short-term debts with current assets.
Formula
Current assets / Current liabilities
Interpretation
> 1.5 : Very good 1-1.5 : Fair < 1 : Liquidity risk
108.424
Interest coverage (2024)
?
Interest coverage
Definition
Ability to cover interest charges with operating income.
Formula
EBIT / Interest expenses
Interpretation
> 3 : Comfortable 1.5-3 : Acceptable < 1.5 : Risk
0.987
Liquidity indicators evolution ORTEC INDUSTRIE
Visualisation créée via abddaf.fr Sources : INPI & BCE - Retraitements : Ministère de l'économie
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Liquidity ratio
134.604
144.271
132.001
120.218
128.54
123.419
113.933
110.005
108.424
Interest coverage
0.004
1.458
0.051
0.128
0.131
0.07
0.167
1.431
0.987
Sector positioning
Liquidity ratio
108.422024
2022
2023
2024
Q1: 117.26
Med: 165.58
Q3: 241.01
Watch
In 2024, the liquidity ratio of ORTEC INDUSTRIE (108.42) ranks in the bottom 25% of the sector. This ratio measures the ability to cover short-term debt with current assets. A ratio below 1 may signal potential cash flow tensions.
Interest coverage
0.99x2024
2022
2023
2024
Q1: 0.0x
Med: 1.12x
Q3: 4.26x
Average+15 pts over 3 years
In 2024, the interest coverage of ORTEC INDUSTRIE (1.0x) ranks below the median of the sector. This ratio indicates how many times operating income covers interest expenses. An improvement would strengthen the competitive position.
Working capital requirement (WCR) and payment terms
Working capital requirement (WCR) measures the cash timing gap between customer collections and supplier/inventory payments. Average customer payment term: 96 days (formula: Customer receivables / Revenue incl. VAT x 360). Supplier term: 94 days. The company must finance 2 days of gap between collections and payments. Inventory turnover is 3 days (= Average inventory / Cost of goods x 360). Fast turnover, sign of good inventory management. Overall, WCR represents 58 days of revenue, i.e. 26.4 M€ to permanently finance.
Operating WCR (2024)
?
Operating WCR
Definition
Financing requirement generated by the operating cycle (inventory + receivables - trade payables).
Formula
Inventory + Customer receivables - Trade payables
Interpretation
Negative = cash released Positive = financing needed
26 449 167 €
Customer credit (2024)
?
Customer credit (days)
Definition
Average payment term granted to customers.
Formula
(Customer receivables / Revenue incl. VAT) x 360
Interpretation
< 45j : Good 45-60j : Average > 60j : Long
96 j
Supplier credit (2024)
?
Supplier credit (days)
Definition
Average payment term obtained from suppliers.
Formula
(Trade payables / Purchases incl. VAT) x 360
Interpretation
The longer the term, the better for cash flow
94 j
Inventory turnover (2024)
?
Inventory turnover (days)
Definition
Average storage duration for goods or materials.
Formula
(Inventory / Cost of goods) x 360
Interpretation
The lower the ratio, the faster the turnover
3 j
WCR in days of revenue (2024)
?
WCR in days of revenue
Definition
Expresses working capital requirement in days of revenue.
Formula
(Operating WCR / Revenue) x 360
Interpretation
The fewer days, the better the working capital management
58 j
WCR and payment terms evolution ORTEC INDUSTRIE
Visualization created via numbers.finance Sources : INPI & BCE - Adjustments : Ministry of Economy
Indicator
2016
2017
2018
2019
2020
2021
2022
2023
2024
Operating WCR
25 381 821 €
28 279 515 €
16 709 914 €
3 208 901 €
5 391 982 €
3 383 068 €
4 276 889 €
10 015 010 €
26 449 167 €
Inventory turnover (days)
0
0
1
2
2
2
3
6
3
Customer payment term (days)
99
111
112
57
47
44
49
64
96
Supplier payment term (days)
93
78
67
61
70
69
76
77
94
Positioning of ORTEC INDUSTRIE in its sector
Comparison with sector Collecte des déchets dangereux
Valuation estimate
Indicative estimate only : the number of comparable transactions in this sector is limited (35 transactions).
This range of 8 725 677€ to 19 075 253€ is provided for information purposes only and requires in-depth analysis to be confirmed.
Estimated enterprise value2024
Indicative
8725k€12053k€19075k€
12 053 579 €Range: 8 725 677€ - 19 075 253€
NAF 4 all-time
Aggregated at NAF sub-class level
How is this estimate calculated?
This estimate is based on the analysis of 35 actual transactions of similar company sales (same NAF code) registered with BODACC between 2016 and 2025.
EBITDA Multiple: Preferred method for profitable SMEs. EBITDA reflects the ability to generate cash.
Revenue Multiple: Used for growing companies or those with low profitability. Reflects commercial potential.
Net Income Multiple: Relevant for mature companies with stable results.
This estimate is provided for information purposes only. A precise valuation requires in-depth analysis (assets, liabilities, prospects, market...).
Similar companies (Collecte des déchets dangereux)
Compare ORTEC INDUSTRIE with other companies in the same sector:
The revenue of ORTEC INDUSTRIE in 2024 is 165.3 M€.
Is ORTEC INDUSTRIE profitable?
Yes, ORTEC INDUSTRIE generated a net profit of 6.7 M€ in 2024.
Where is the headquarters of ORTEC INDUSTRIE ?
The headquarters of ORTEC INDUSTRIE is located in AIX-EN-PROVENCE (13290), in the department Bouches-du-Rhone.
Where to find the tax return of ORTEC INDUSTRIE ?
The tax return of ORTEC INDUSTRIE is available on this page. Click on a year in the 'Data by year' section to view the account details (assets, liabilities, income statement). Data comes from INPI (National Institute of Industrial Property).
In which sector does ORTEC INDUSTRIE operate?
ORTEC INDUSTRIE operates in the sector Collecte des déchets dangereux (NAF code 38.12Z). See the 'Sector positioning' section above to compare the company with its competitors.
Item evolution
Rotate your phone to landscape mode to view the chart